[QES] QoQ Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[QES] QES GROUP BERHAD
Announcement Date
27-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 1.56%
YoY- 1560.98%
Quarter Report
Latest QR
Upcoming QR
QES's Result
QES's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 210,444 155,224 152,833 157,312 159,088 161,373 159,905 20.07%
PBT 35,848 11,726 12,248 13,716 13,336 5,600 5,968 230.07%
Tax -6,188 -3,063 -3,318 -3,524 -3,564 -2,146 -3,705 40.72%
NP 29,660 8,663 8,929 10,192 9,772 3,454 2,262 455.18%
-
NP to SH 27,748 8,660 8,922 10,132 9,976 3,307 2,204 440.35%
-
Tax Rate 17.26% 26.12% 27.09% 25.69% 26.72% 38.32% 62.08% -
Total Cost 180,784 146,561 143,904 147,120 149,316 157,919 157,642 9.55%
-
Net Worth 125,120 116,779 98,580 90,996 90,996 90,996 83,413 31.00%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 125,120 116,779 98,580 90,996 90,996 90,996 83,413 31.00%
NOSH 834,138 834,138 758,308 758,308 758,308 758,308 758,308 6.55%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 14.09% 5.58% 5.84% 6.48% 6.14% 2.14% 1.42% -
ROE 22.18% 7.42% 9.05% 11.13% 10.96% 3.63% 2.64% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 25.23 18.61 20.15 20.75 20.98 21.28 21.09 12.67%
EPS 3.32 1.12 1.17 1.34 1.32 0.44 0.29 407.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.14 0.13 0.12 0.12 0.12 0.11 22.94%
Adjusted Per Share Value based on latest NOSH - 758,308
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 25.23 18.61 18.32 18.86 19.07 19.35 19.17 20.07%
EPS 3.32 1.12 1.07 1.21 1.20 0.40 0.26 445.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.14 0.1182 0.1091 0.1091 0.1091 0.10 31.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.50 0.295 0.275 0.20 0.11 0.23 0.185 -
P/RPS 1.98 1.59 1.36 0.96 0.52 1.08 0.88 71.62%
P/EPS 15.03 28.41 23.37 14.97 8.36 52.74 63.65 -61.76%
EY 6.65 3.52 4.28 6.68 11.96 1.90 1.57 161.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.33 2.11 2.12 1.67 0.92 1.92 1.68 57.72%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 19/05/21 23/02/21 19/11/20 27/08/20 29/05/20 24/02/20 21/11/19 -
Price 0.63 0.54 0.305 0.325 0.18 0.185 0.24 -
P/RPS 2.50 2.90 1.51 1.57 0.86 0.87 1.14 68.71%
P/EPS 18.94 52.01 25.92 24.32 13.68 42.42 82.57 -62.49%
EY 5.28 1.92 3.86 4.11 7.31 2.36 1.21 166.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.20 3.86 2.35 2.71 1.50 1.54 2.18 54.77%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment